<turbo-stream action="replace" target="analysis-table"><template><div id="analysis-table"><p class="text-xs text-gray-500 mb-2 sm:hidden">Swipe horizontally to view all years. Row labels stay visible.</p><div aria-label="Five-year profitability table" class="financial-table-scroll max-w-full overflow-x-auto" role="region" tabindex="0"><table class="financial-table table table-zebra table-md"><thead><tr class="bg-gray-100 flex-no rounded-l-lg sm:rounded-none mb-2 sm:mb-0"><th></th><th>Year 1</th><th>Year 2</th><th>Year 3</th><th>Year 4</th><th>Year 5</th><th><strong>Total</strong></th></tr></thead><tbody><tr><td title="rental_yearly">Total Rental Income</td><td>£14,172</td><td>£14,385</td><td>£14,744</td><td>£15,113</td><td>£15,566</td><td>£73,980</td></tr><tr><td>Total Expenses</td><td>£16,815</td><td>£16,903</td><td>£17,001</td><td>£17,102</td><td>£17,209</td><td>£85,029</td></tr><tr><td>Profit Before Tax</td><td>£-2,643</td><td>£-2,518</td><td>£-2,257</td><td>£-1,989</td><td>£-1,643</td><td>£-11,049</td></tr><tr><td>Profit After Tax      </td><td>£-2,643</td><td>£-2,518</td><td>£-2,257</td><td>£-1,989</td><td>£-1,643</td><td>£-11,049</td></tr><tr><td>Change In Property Value</td><td>£3</td><td>£3</td><td>£6,300</td><td>£11,246</td><td>£14,965</td><td>£32,517</td></tr><tr><td>Net Return</td><td>£-2,640</td><td>£-2,515</td><td>£4,043</td><td>£9,257</td><td>£13,322</td><td>£21,468</td></tr><tr><td>Return From Rental Income (%)</td><td>-3%</td><td>-3%</td><td>-2%</td><td>-2%</td><td>-2%</td><td>-11%</td></tr><tr><td>Total Net Return (%)</td><td>-3%</td><td>-3%</td><td>4%</td><td>9%</td><td>13%</td><td>22%</td></tr></tbody></table></div></div></template></turbo-stream>